BNBCalc.com Investment Analysis Report of 3800 Pleasure Ave apt 407, Sea Isle City, NJ 08243, USA

2 bed • 1 bath • 4 guests • $325,000

BNB

Calc

Return Metrics

13.03% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

13%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.03%

Cap Rate

9.99%

Return on Investment

69.14%

Annual Revenue

$53,326

AirDNA projects $239/night at 63% occupancy ($54,994).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,738

Annual Expenses

$20,852

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,144

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$444

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$153,683

Profit on this property

$32,473

Your total deduction

$139,852

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,852)

$10,148

Your old tax bill

$45,000

Your new tax bill

$3,044

Estimated tax savings

$41,956

3800 Pleasure Ave apt 407 Sea Isle City, New Jersey, 08243-2085

2 bed • 1 bath • 4 guests • $325,000

Annual Revenue

$53,326

Profit (Cash Flow)

$10,561

Cap Rate

10.0%

Annual Revenue

$53,326

AirDNA projects $239/night at 63% occupancy ($54,995)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.03% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

13%

Revenue Appreciation

0%

Cash on Cash Return

13.03%

Cap Rate

9.99%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Your total deduction

$35,132

Your adjusted annual income

$150,000 - $35,132 = $114,868

Taxes on $114,868 (30%)

$34,460

Your old tax bill

$45,000

Your new tax bill

$34,460

Estimated tax savings

$10,540

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com